Debt Model — HARTFORD HOSPITAL
Leverage: 5.5x entry → 0.0x exit
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
5.5x
Entry Leverage
0.0x
Exit Leverage
$-1614M
Total Debt at Entry
Debt Schedule
Annual debt balance, mandatory repayment, interest expense, and leverage trajectory.
| Year | Balance | Principal | Interest | Leverage |
|---|---|---|---|---|
| Year 1 | $0.0M | $-30.2M | $-104.9M | 0.0x |
| Year 2 | $31.1M | $-31.1M | $0.0M | 0.0x |
| Year 3 | $63.2M | $-32.1M | $2.0M | 0.0x |
| Year 4 | $96.2M | $-33.0M | $4.1M | 0.0x |
| Year 5 | $130.3M | $-34.0M | $6.3M | 0.0x |
| Year 6 | $165.3M | $-35.0M | $8.5M | 0.0x |
| Year 7 | $201.4M | $-36.1M | $10.7M | 0.0x |
What This Means
Entry leverage of 5.5x deleverages to 0.0x over the hold period — a 5.5x reduction. Strong deleveraging — equity returns benefit from debt paydown.
Check the returns & covenant page to see how leverage affects covenant headroom.